First Time Loading...

Serverworks Co Ltd
TSE:4434

Watchlist Manager
Serverworks Co Ltd Logo
Serverworks Co Ltd
TSE:4434
Watchlist
Price: 2 580 JPY 3.45% Market Closed
Updated: Apr 24, 2024

Intrinsic Value

Serverworks Co., Ltd. engages in the provision of cloud services. [ Read More ]

The intrinsic value of one Serverworks Co Ltd stock under the Base Case scenario is 5 485.84 JPY. Compared to the current market price of 2 580 JPY, Serverworks Co Ltd is Undervalued by 53%.

Key Points:
Intrinsic Value
Base Case
5 485.84 JPY
Undervaluation 53%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Serverworks Co Ltd

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling Serverworks Co Ltd stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
Serverworks Co Ltd

Provide an overview of the primary business activities
of Serverworks Co Ltd.

What unique competitive advantages
does Serverworks Co Ltd hold over its rivals?

What risks and challenges
does Serverworks Co Ltd face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Serverworks Co Ltd.

Provide P/S
for Serverworks Co Ltd.

Provide P/E
for Serverworks Co Ltd.

Provide P/OCF
for Serverworks Co Ltd.

Provide P/FCFE
for Serverworks Co Ltd.

Provide P/B
for Serverworks Co Ltd.

Provide EV/S
for Serverworks Co Ltd.

Provide EV/GP
for Serverworks Co Ltd.

Provide EV/EBITDA
for Serverworks Co Ltd.

Provide EV/EBIT
for Serverworks Co Ltd.

Provide EV/OCF
for Serverworks Co Ltd.

Provide EV/FCFF
for Serverworks Co Ltd.

Provide EV/IC
for Serverworks Co Ltd.

What are the Revenue projections
for Serverworks Co Ltd?

How accurate were the past Revenue estimates
for Serverworks Co Ltd?

What are the Net Income projections
for Serverworks Co Ltd?

How accurate were the past Net Income estimates
for Serverworks Co Ltd?

What are the EPS projections
for Serverworks Co Ltd?

How accurate were the past EPS estimates
for Serverworks Co Ltd?

What are the EBIT projections
for Serverworks Co Ltd?

How accurate were the past EBIT estimates
for Serverworks Co Ltd?

Compare the revenue forecasts
for Serverworks Co Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Serverworks Co Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Serverworks Co Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Serverworks Co Ltd compared to its peers.

Compare the P/E ratios
of Serverworks Co Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Serverworks Co Ltd with its peers.

Analyze the financial leverage
of Serverworks Co Ltd compared to its main competitors.

Show all profitability ratios
for Serverworks Co Ltd.

Provide ROE
for Serverworks Co Ltd.

Provide ROA
for Serverworks Co Ltd.

Provide ROIC
for Serverworks Co Ltd.

Provide ROCE
for Serverworks Co Ltd.

Provide Gross Margin
for Serverworks Co Ltd.

Provide Operating Margin
for Serverworks Co Ltd.

Provide Net Margin
for Serverworks Co Ltd.

Provide FCF Margin
for Serverworks Co Ltd.

Show all solvency ratios
for Serverworks Co Ltd.

Provide D/E Ratio
for Serverworks Co Ltd.

Provide D/A Ratio
for Serverworks Co Ltd.

Provide Interest Coverage Ratio
for Serverworks Co Ltd.

Provide Altman Z-Score Ratio
for Serverworks Co Ltd.

Provide Quick Ratio
for Serverworks Co Ltd.

Provide Current Ratio
for Serverworks Co Ltd.

Provide Cash Ratio
for Serverworks Co Ltd.

What is the historical Revenue growth
over the last 5 years for Serverworks Co Ltd?

What is the historical Net Income growth
over the last 5 years for Serverworks Co Ltd?

What is the current Free Cash Flow
of Serverworks Co Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for Serverworks Co Ltd.

Financials

Balance Sheet Decomposition
Serverworks Co Ltd

Current Assets 13.5B
Cash & Short-Term Investments 6.9B
Receivables 4.2B
Other Current Assets 2.4B
Non-Current Assets 4.5B
Long-Term Investments 3.4B
PP&E 53.3m
Intangibles 1B
Other Non-Current Assets 70m
Current Liabilities 7.1B
Accounts Payable 4.1B
Accrued Liabilities 317.7m
Short-Term Debt 100m
Other Current Liabilities 2.6B
Non-Current Liabilities 276.7m
Other Non-Current Liabilities 276.7m
Efficiency

Earnings Waterfall
Serverworks Co Ltd

Revenue
27.5B JPY
Cost of Revenue
-24B JPY
Gross Profit
3.5B JPY
Operating Expenses
-2.6B JPY
Operating Income
897.5m JPY
Other Expenses
-259.1m JPY
Net Income
638.4m JPY

Free Cash Flow Analysis
Serverworks Co Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
Fundamental Scores

Profitability Score
Profitability Due Diligence

Serverworks Co Ltd's profitability score is 55/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Years Revenue Growth
Exceptional 1-Year Revenue Growth
Exceptional Revenue Growth Forecast
Positive Free Cash Flow
55/100
Profitability
Score

Serverworks Co Ltd's profitability score is 55/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Serverworks Co Ltd's solvency score is 89/100. The higher the solvency score, the more solvent the company is.

89/100
Solvency
Score

Serverworks Co Ltd's solvency score is 89/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Serverworks Co Ltd

There are no price targets for Serverworks Co Ltd.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

Price
Serverworks Co Ltd

1M 1M
-29%
6M 6M
-26%
1Y 1Y
+32%
3Y 3Y
-44%
5Y 5Y
-36%
10Y 10Y
-47%
Annual Price Range
2 580
52w Low
1 849
52w High
4 440
Price Metrics
Average Annual Return -11.09%
Standard Deviation of Annual Returns 15.77%
Max Drawdown -83%
Shares Statistics
Market Capitalization 20.2B JPY
Shares Outstanding 7 835 473
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Serverworks Co Ltd Logo
Serverworks Co Ltd

Country

Japan

Industry

Technology

Market Cap

20.2B JPY

Dividend Yield

0%

Description

Serverworks Co., Ltd. engages in the provision of cloud services. The company is headquartered in Shinjuku, Tokyo-To. The company went IPO on 2019-03-13. The Company’s cloud integration service provides cloud-based design and construction services mainly for enterprise mission-critical systems that are operated in on-premises environments when migrating to the cloud environment. Resell service is involved in the reselling business as a reseller of AWS in Japan. The company offers AWS operation automation service Cloud Automator and sells software licenses. The Managed Service Provider (MSP) service provides services for customers to monitor, operate and maintain virtual servers and networks deployed on AWS. The firm also builds and operates systems for services of specific customer companies operating on AWS.

Contact

TOKYO-TO
Shinjuku
2F, Iidabashi Masumoto Bldg., 1-21, Ageba-cho
+81355798029.0
https://www.serverworks.co.jp/

IPO

2019-03-13

Employees

149

Officers

President & Representative Director
Mr. Ryo Ooishi

See Also

Discover More
What is the Intrinsic Value of one Serverworks Co Ltd stock?

The intrinsic value of one Serverworks Co Ltd stock under the Base Case scenario is 5 485.84 JPY.

Is Serverworks Co Ltd stock undervalued or overvalued?

Compared to the current market price of 2 580 JPY, Serverworks Co Ltd is Undervalued by 53%.